GRANÅSVEIEN 3 AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

−1,03 %

Current Ratio

1,82

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	384 000	625 000	543 000	404 000
Net Income	−61 000	86 000	−55 000	−160 000
Total Assets	8 357 000	8 550 000	8 442 000	8 713 000
Total Equity	5 928 000	5 989 000	5 970 000	6 024 000

Income (NOK)	2022	2021	2020	2019
Revenue	384 000	625 000	543 000	404 000
Expenditure	460 000	515 000	612 000	605 000
Operating Profit	−77 000	110 000	−69 000	−201 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	4 000
Financial Balance	−1 000	0	−1 000	−4 000
Earnings Before Tax	−78 000	110 000	−70 000	−205 000
Tax	−17 000	24 000	−15 000	−45 000
Net Income	−61 000	86 000	−55 000	−160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 253 000	8 508 000	8 398 000	8 310 000
Total Current Assets	104 000	42 000	44 000	403 000
Total Assets	8 357 000	8 550 000	8 442 000	8 713 000
Total Retained Equity	5 627 000	5 688 000	5 669 000	5 723 000
Total Equity	5 928 000	5 989 000	5 970 000	6 024 000
Total Long-Term Debt	2 371 000	2 438 000	2 433 000	2 609 000
Total Current Debt	57 000	123 000	40 000	79 000
Total Equity and Debt	8 357 000	8 550 000	8 442 000	8 713 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	384 000	625 000	543 000	404 000
Revenue	384 000	625 000	543 000	404 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	170 000	170 000	170 000	170 000
Impairment	0	0	0	0
Expenditure	460 000	515 000	612 000	605 000
Operating Profit	−77 000	110 000	−69 000	−201 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	4 000
Financial Balance	−1 000	0	−1 000	−4 000
Dividends	0	0	0	0
Net Income	−61 000	86 000	−55 000	−160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 800 000	7 970 000	8 140 000	8 310 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 800 000	7 970 000	8 140 000	8 310 000
Total Fiancial Fixed Assets	453 000	538 000	258 000	0
Total Fixed Assets	8 253 000	8 508 000	8 398 000	8 310 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	87 000	29 000	15 000	88 000
Total Current Assets	104 000	42 000	44 000	403 000
Total Assets	8 357 000	8 550 000	8 442 000	8 713 000
Total Equity	5 928 000	5 989 000	5 970 000	6 024 000
Short-Term Group Debt	0	85 000	0	0
Total Long-Term Debt	2 371 000	2 438 000	2 433 000	2 609 000
Creditors	49 000	21 000	36 000	79 000
Unpaid Taxes	0	0	3 000	0
Dividends	0	0	0	0
Other Current Debt	8 000	17 000	0	0
Total Current Debt	57 000	123 000	40 000	79 000
Total Equity and Debt	8 357 000	8 550 000	8 442 000	8 713 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,03 %	1,44 %	−0,92 %	−2,66 %
Debt-to-Equity Ratio	0,4	0,41	0,41	0,43
Operating Profit Margin	−20,05 %	17,6 %	−12,71 %	−49,75 %
Current Ratio	1,82	0,34	1,1	5,1
Quick Ratio	1,82	0,34	1,1	5,1
Equity Ratio	0,71	0,7	0,71	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %